Integrated Proteins Ltd - Stock Valuation and Financial Performance

BSE: 519606 | NSE: | Trading | Small Cap

Integ.Pro Share Price

72.34 1.41 1.99%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Integ.Pro

M-Cap below 100cr DeciZen not available

Integrated Proteins stock performance -

mw4me loader
P/E Ratio (SA):
335.87
Market Cap:
23.2 Cr.
52-wk low:
13.4
52-wk high:
72.3

Is Integrated Proteins Ltd an attractive stock to invest in?

1. Is Integrated Proteins Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Integrated Proteins Ltd is a below average quality company.

2. Is Integrated Proteins Ltd undervalued or overvalued?

The key valuation ratios of Integrated Proteins Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Integrated Proteins Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Integrated Proteins Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Integ.Pro:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Integrated Proteins Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 3.9%3.4%3.3%2.5%0.2%0.8%1.2%2%1.6%3.9%-
Value Creation
Index
-0.7-0.8-0.8-0.8-1.0-1.0-0.9-0.9-0.9-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0.10.10000000.20.20
Sales YoY Gr.--11.1%-100%NANANANANANA41.2%-
Adj EPS 0.20.20.100.100.10.10.10.10.2
YoY Gr.--4.2%-43.5%-69.2%100%-75%250%57.1%-9.1%-20%-
BVPS (₹) 6.87.17.26.96.66.66.76.86.97.27.1
Adj Net
Profit
0.10.10.100000000
Cash Flow from Ops. -0.1-0.1-0.2-0.2-0.1-0.2-0.1-0.1-0.1-0.1-
Debt/CF from Ops. 000000-0.4-0.9-1.6-0.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.5%NANA41.2%
Adj EPS -11.5%0%4.6%-20%
BVPS0.5%1.7%2.4%4.1%
Share Price 42.2% 96.8% 53.8% 287.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
3.73.41.90.510.20.91.51.213.1
Op. Profit
Mgn %
-58.1-77.6000000-51.1-49.9-21.1
Net Profit
Mgn %
101.4102.400000018.510.329.3
Debt to
Equity
000000000.100
Working Cap
Days
6,1586,9350000004,7953,3719
Cash Conv.
Cycle
-1,069-1,298000000-100-392

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 3.10%

Sales growth is good in last 4 quarters at 10.30%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 4.55%

Latest Financials - Integrated Proteins Ltd.

Standalone Consolidated
TTM EPS (₹) 0.2 -
TTM Sales (₹ Cr.) 0.2 -
BVPS (₹.) 7.1 -
Reserves (₹ Cr.) -1 -
P/BV 10.26 -
PE 335.87 -
From the Market
52 Week Low / High (₹) 13.40 / 72.34
All Time Low / High (₹) 1.55 / 70.93
Market Cap (₹ Cr.) 23.2
Equity (₹ Cr.) 3.2
Face Value (₹) 10
Industry PE 62.3

Management X-Ray of Integ.Pro:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Integ.Pro

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales0.090.080000000.170.24
Operating Expenses 0.140.140.090.080.140.120.100.080.250.36
Manufacturing Costs0.0100000000.020.01
Material Costs000000000.150.22
Employee Cost 0.010.010.030.030.090.060.020.0100.06
Other Costs 0.120.130.060.050.050.060.080.060.080.06
Operating Profit -0.05-0.06-0.09-0.08-0.14-0.12-0.10-0.08-0.09-0.12
Operating Profit Margin (%) -58.1%-77.6%-------51.1%-49.9%
Other Income 0.170.180.200.180.170.160.160.160.160.25
Interest 0000000000
Depreciation 0.030.030.030.030.030.030.030.030.030.03
Exceptional Items 0000000000
Profit Before Tax 0.090.080.080.0600.020.030.050.040.10
Tax 000.040.05-0.020.010.010.010.010.01
Profit After Tax 0.090.080.050.010.020.010.020.040.030.09
PAT Margin (%) 101.4%102.4%------18.5%37.6%
Adjusted EPS (₹)0.30.20.10.00.10.00.10.10.10.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 2.402.482.532.542.432.432.452.492.522.61
Share Capital 3.523.523.523.523.523.523.523.523.523.52
Reserves -1.12-1.03-0.98-0.98-1.09-1.09-1.07-1.03-1-0.91
Minority Interest0000000000
Debt0000000.030.080.190.04
Long Term Debt0000000.030.080.190.04
Short Term Debt0000000000
Trade Payables0.150.180.180.040.090.040.050.050.060.01
Others Liabilities 0.010.010.040.060.030.070.070.070.050.08
Total Liabilities 2.562.682.752.642.552.552.602.692.812.74

Fixed Assets

Gross Block1.061.061.061.061.061.061.061.061.060.99
Accumulated Depreciation0.420.450.480.510.540.570.600.620.650.57
Net Fixed Assets0.640.610.580.550.520.490.470.440.410.42
CWIP 0000000000
Investments 0.01000000.110.100.100.15
Inventories0000000000
Trade Receivables00.030.030000000
Cash Equivalents 0.400.500.470.410.330.210.070.040.030.06
Others Assets1.501.531.671.681.701.841.962.112.282.11
Total Assets 2.562.682.752.642.552.552.602.692.812.74

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -0.07-0.08-0.21-0.24-0.11-0.16-0.09-0.09-0.12-0.06
PBT 0.090.080.050.0600.020.030.050.040.10
Adjustment -0.14-0.15-0.12-0.15-0.14-0.14-0.13-0.13-0.13-0.12
Changes in Working Capital -0.01-0.01-0.14-0.150.03-0.020-0-0.02-0.02
Tax Paid 000-0.010-0.020.01-0.02-0.02-0.02
Cash Flow From Investing Activity 0.080.180.180.180.040.030.020.0100.15
Capex 0000000000.04
Net Investments 0000000000.05
Others 0.080.180.180.180.040.030.020.0100.06
Cash Flow From Financing Activity 0000000.030.050.11-0.16
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000.030.050.11-0.16
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0000000000
Net Cash Flow 0.010.10-0.02-0.07-0.07-0.13-0.03-0.04-0.01-0.07
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)3.723.391.910.511.140.2611.691.413.97
ROCE (%)3.873.433.342.540.150.761.171.951.593.88
Asset Turnover Ratio0.030.030000000.060.09
PAT to CFO Conversion(x)-0.78-1-4.2-24-5.5-16-4.5-2.25-4-0.67
Working Capital Days
Receivable Days318700000000
Inventory Days0000000000
Payable Days0000000013557

Integrated Proteins Ltd Stock News

Integrated Proteins Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Integ.Pro on 20-Dec-2024 16:59 is ₹72.34.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of Integ.Pro stood at ₹23.17.
The latest P/E ratio of Integ.Pro as of 20-Dec-2024 16:59 is 335.9.
The latest P/B ratio of Integ.Pro as of 20-Dec-2024 16:59 is 10.26.
The 52-week high of Integ.Pro is ₹72.34 and the 52-week low is ₹13.40.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Integ.Pro is ₹0.24 ( Cr.) .

About Integrated Proteins Ltd

Integrated Proteins Limited was incorporated on October 14, 1992. Since inception, the Company is engaged in processing of various oil seeds like soyabean, mustard/ rapeseed, groundnut, etc. business with wide /various range depending on ultimate application of the products. However, Gujarat enjoys a strong position with regard to availability of groundnut and mustard/rapeseed.

Business area of the company

The company is engaged in the business of Trading in processing of various oil seeds like soyabean, musted/rapeseed, groundnut, etc. business with wide/various range depending on ultimate application of the products. The main object of the company is to cater to the growing industry and offer its products to all the age groups. The company is slowly processing towards becoming a one stop shop for all the retailers.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.